[SAPRES] YoY Annualized Quarter Result on 31-Oct-2015 [#3]

Stock
[SAPRES] SAPURA RESOURCES BHD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2016
Quarter
31-Oct-2015 [#3]
Profit Trend
QoQ- -135.23%
YoY- -102.73%
Quarter Report
Latest QR
Upcoming QR
SAPRES's Result
SAPRES's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 47,682 50,078 47,356 42,773 39,646 36,637 25,610 10.90%
PBT -4,740 -948 118,361 444 27,412 5,950 -2,220 13.46%
Tax -964 -977 18,589 -1,174 -605 -129 -133 39.09%
NP -5,704 -1,925 136,950 -730 26,806 5,821 -2,353 15.89%
-
NP to SH -5,704 -1,925 136,950 -730 26,806 5,821 -2,353 15.89%
-
Tax Rate - - -15.71% 264.41% 2.21% 2.17% - -
Total Cost 53,386 52,003 -89,594 43,503 12,840 30,816 27,963 11.37%
-
Net Worth 457,887 448,116 450,887 365,751 365,751 340,624 316,891 6.32%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - 21,460 37 - - - -
Div Payout % - - 15.67% 0.00% - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 457,887 448,116 450,887 365,751 365,751 340,624 316,891 6.32%
NOSH 139,600 139,600 139,593 139,600 139,600 139,600 139,600 0.00%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin -11.96% -3.84% 289.19% -1.71% 67.61% 15.89% -9.19% -
ROE -1.25% -0.43% 30.37% -0.20% 7.33% 1.71% -0.74% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 34.16 35.87 33.92 30.64 28.40 26.24 18.35 10.90%
EPS -4.08 -1.37 98.11 -0.52 19.20 4.17 -1.68 15.92%
DPS 0.00 0.00 15.37 0.03 0.00 0.00 0.00 -
NAPS 3.28 3.21 3.23 2.62 2.62 2.44 2.27 6.32%
Adjusted Per Share Value based on latest NOSH - 139,600
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 18.39 19.32 18.27 16.50 15.29 14.13 9.88 10.90%
EPS -2.20 -0.74 52.82 -0.28 10.34 2.25 -0.91 15.84%
DPS 0.00 0.00 8.28 0.01 0.00 0.00 0.00 -
NAPS 1.7662 1.7285 1.7392 1.4108 1.4108 1.3138 1.2223 6.32%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.70 0.955 0.95 1.40 0.965 0.96 0.75 -
P/RPS 2.05 2.66 2.80 4.57 3.40 3.66 4.09 -10.86%
P/EPS -17.13 -69.24 0.97 -267.48 5.03 23.02 -44.49 -14.70%
EY -5.84 -1.44 103.27 -0.37 19.90 4.34 -2.25 17.22%
DY 0.00 0.00 16.18 0.02 0.00 0.00 0.00 -
P/NAPS 0.21 0.30 0.29 0.53 0.37 0.39 0.33 -7.25%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 04/12/18 06/12/17 24/11/16 27/11/15 27/11/14 02/12/13 22/11/12 -
Price 0.70 0.93 0.95 1.42 0.94 0.91 0.73 -
P/RPS 2.05 2.59 2.80 4.63 3.31 3.47 3.98 -10.46%
P/EPS -17.13 -67.43 0.97 -271.30 4.90 21.82 -43.30 -14.31%
EY -5.84 -1.48 103.27 -0.37 20.43 4.58 -2.31 16.70%
DY 0.00 0.00 16.18 0.02 0.00 0.00 0.00 -
P/NAPS 0.21 0.29 0.29 0.54 0.36 0.37 0.32 -6.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment